21.35
Revenue¥B
27.43
27.48
27.86
28.72
29.42
29.96
30.86
30.73
30.33
29.94
23.29
0.35%
0.99%
64
19.40
Revenue growth%
24.41
24.04
26.40
27.35
27.66
26.04
26.22
26.83
28.09
28.52
4.17
26.83
26.61
49
14.52
Gross margin%
17.74
18.02
20.61
17.73
15.28
17.20
18.40
20.23
22.10
23.27
26.53
20.23
18.21
75
7.66
Operating margin%
13.75
14.27
13.76
11.05
12.62
14.86
13.25
14.39
15.81
18.17
28.86
14.86
14.02
53
17.45
Net margin%
0.40
2.42
2.64
3.12
4.41
6.78
6.94
8.52
6.98
7.27
8.46
6.98
5.59
18
37.06
P/E ratio (avg)x
10.10
10.88
10.59
10.41
10.52
11.55
11.74
12.27
12.38
13.82
18.26
12.27
11.21
59
6.817
EV/EBITx
20.70
21.89
21.84
19.48
16.92
17.13
15.82
14.79
15.35
13.72
14.90
15.35
17.03
27
24.32
FCF yield (avg)%
11.33
11.87
10.87
8.22
11.12
11.58
9.47
8.77
11.00
11.02
3.31
11.00
11.01
53
6.29
FCF margin%
1.28
1.29
2.16
4.75
5.25
5.54
6.77
4.24
3.94
1.89
3.36
4.24
4.09
17
0.478
FCF / Net incomex
1.098
1.004
1.142
1.183
1.278
1.212
1.306
1.283
1.390
1.518
0.910
1.306
1.245
56
2.09
ROIC%
10.73
9.67
10.96
9.71
9.79
10.22
8.67
9.89
10.68
10.92
6.56
10.22
10.05
75
5.88
Return on equity%
1.10
0.77
1.44
0.40
1.18
0.40
3.37
2.43
5.28
3.95
24.96
3.37
1.31
29
12.14
Return on assets%
25.82
27.28
26.84
24.66
26.64
27.00
28.08
29.38
29.73
27.96
11.28
28.08
27.14
60
98.05
EPS¥
106.53
108.63
108.93
114.41
117.42
128.11
147.66
170.55
159.12
176.69
103.58
8.52%
6.10%
—
9.52
EPS growth%
14.82
14.68
13.15
12.78
11.66
11.18
13.18
15.02
17.09
19.55
22.36
15.02
13.93
56
62.13
Bookvalue per sh¥
116.62
133.11
145.88
157.09
173.75
181.81
191.88
198.75
190.23
180.30
115.90
0.74%
3.92%
—
21.35
FCF per share¥
68.03
71.38
76.47
88.41
89.47
103.51
120.26
132.24
127.76
137.74
118.03
9.01%
8.75%
—
117.51
Dividend per sh¥
48.77
49.51
49.48
48.23
47.01
47.18
44.26
41.69
44.35
40.64
134.28
(2.87%)
(1.13%)
—
8.36
Div yield (avg)%
22.67
20.13
17.93
18.46
18.15
15.87
14.06
14.78
13.00
10.15
19.97
14.06
16.90
92
27.00
Payout ratio%
7.42
6.72
8.42
7.64
5.16
2.85
1.54
0.40
0.40
2.14
25.37
1.54
4.00
64
72.30
Shares (diluted)M
74.36
74.99
84.14
89.61
86.68
84.52
77.32
76.13
73.75
81.33
73.08
(1.27%)
0.99%
23
7.64
Buyback yield%
7.12
6.56
4.59
3.62
5.45
6.89
8.02
10.08
10.91
8.29
14.66
8.29
7.00
71
0.481
D/E ratiox
0.931
0.798
0.693
0.638
0.592
0.518
0.468
0.466
0.459
0.488
0.210
0.468
0.555
54
6.249
Enterprise value¥B
13.47
13.98
13.34
14.79
17.02
17.63
17.39
17.92
18.86
21.77
20.96
5.04%
6.45%
84
26.83
LT debt¥B
4.094
4.331
4.559
4.560
4.079
4.225
4.398
4.093
4.162
4.605
20.30
2.45%
0.12%
44
Revenue
¥29.94B
0.99%
1.00×
Cost of revenue
¥20.32B
1.26%
1.03×
Operating expenses
¥4.845B
0.02%
0.91×
Cash and investments
16.66%
Spread over hurdle
85.08%